7.618
Revenue£M
7.944
8.190
8.462
8.978
9.276
9.904
10.51
11.00
11.35
11.80
8.455
4.92%
4.49%
14
23.76
Revenue growth%
8.35
8.70
6.28
5.45
3.50
2.45
2.90
4.07
2.13
3.17
21.74
2.90
3.78
62
3.71
Gross margin%
19.50
18.25
19.51
19.13
18.52
16.86
15.70
15.63
18.30
16.65
2.97
16.65
18.28
48
12.25
Operating margin%
8.56
10.87
10.95
11.39
11.53
11.13
12.31
11.99
9.96
9.06
2.80
11.13
11.04
90
17.76
Net margin%
1.45
0.40
0.92
3.51
3.87
6.01
7.67
9.13
7.05
5.75
25.16
7.05
4.81
45
29.89
P/E ratio (avg)x
25.40
28.68
28.55
28.96
33.11
33.86
33.14
36.92
37.63
35.20
32.59
35.20
33.12
31
13.12
EV/EBITx
63.42
68.02
69.44
68.52
66.55
76.19
85.15
91.71
92.44
109.4
34.71
91.71
72.82
38
11.28
FCF yield (avg)%
15.91
14.68
17.36
17.40
15.77
17.30
18.18
16.94
19.22
20.51
10.79
18.18
17.33
63
14.83
FCF margin%
29.04
31.71
31.05
30.34
29.43
26.56
26.67
24.69
25.24
24.60
21.40
25.24
27.85
34
0.613
FCF / Net incomex
0.284
0.257
0.233
0.233
0.216
0.188
0.177
0.180
0.184
0.177
0.582
0.180
0.202
6
28.34
ROIC%
0.52
0.40
1.72
1.79
0.88
3.82
5.72
6.71
4.06
6.71
9.52
5.72
2.80
27
7.55
Return on equity%
10.49
9.89
8.89
9.52
10.26
10.38
7.50
8.71
6.10
7.78
14.07
7.78
9.21
40
13.69
Return on assets%
8.86
9.14
8.94
10.15
11.25
9.42
7.38
10.01
12.44
9.74
25.35
9.74
9.58
51
0.12
EPS£
0.41
0.41
0.41
0.39
0.37
0.39
0.42
0.41
0.48
0.48
0.12
5.05%
1.44%
—
21.61
EPS growth%
20.45
18.26
19.88
18.65
17.38
15.09
14.06
14.67
13.57
12.05
5.32
14.06
16.23
50
0.28
Bookvalue per sh£
0.13
0.14
0.16
0.16
0.16
0.19
0.23
0.26
0.25
0.29
0.35
13.04%
10.09%
—
0.24
FCF per share£
0.47
0.49
0.54
0.55
0.55
0.54
0.54
0.61
0.66
0.63
0.36
2.68%
3.73%
—
0.37
Dividend per sh£
0.16
0.16
0.16
0.16
0.17
0.17
0.15
0.13
0.12
0.13
0.48
(5.01%)
(3.73%)
—
10.70
Div yield (avg)%
12.28
13.78
13.91
16.72
16.78
17.25
18.27
19.50
21.45
23.92
23.94
19.50
17.01
73
28.97
Payout ratio%
1.99
3.80
6.68
4.44
7.06
9.44
9.39
8.56
11.56
12.86
20.65
9.44
7.81
37
13.07
Shares (diluted)M
21.99
25.60
25.64
28.68
30.34
30.29
31.31
32.62
36.16
34.84
12.62
2.80%
6.41%
76
13.43
Buyback yield%
2.42
1.05
3.74
6.27
9.09
7.37
6.91
6.19
7.17
9.07
17.75
7.17
6.59
61
0.815
D/E ratiox
0.454
0.478
0.444
0.501
0.531
0.577
0.613
0.682
0.765
0.743
0.227
0.682
0.554
82
9.791
Enterprise value£M
4.750
5.008
5.019
5.422
5.419
6.014
6.965
7.503
8.639
8.142
5.766
8.48%
7.12%
88
2.260
LT debt£M
16.84
17.54
17.68
17.56
17.88
19.84
23.27
23.41
22.99
25.10
5.425
7.03%
4.75%
19
Revenue
£11.80M
4.49%
1.00×
Cost of revenue
£8.257M
4.49%
1.00×
Operating expenses
£2.574M
4.42%
0.99×
Spread over hurdle
(5.13%)